Broadcom Inc. Announces Third Quarter Fiscal Year 2024 Financial Results and Quarterly Dividend
-
Revenue of
$13,072 million for the third quarter, up 47 percent from the prior year period -
GAAP net loss of
$1,875 million for the third quarter (1); Non-GAAP net income of$6,120 million for the third quarter -
Adjusted EBITDA of
$8,223 million for the third quarter, or 63 percent of revenue -
GAAP diluted loss per share of
$0.40 for the third quarter; Non-GAAP diluted EPS of$1.24 for the third quarter -
Cash from operations of
$4,963 million for the third quarter, less capital expenditures of$172 million , resulted in$4,791 million of free cash flow, or 37 percent of revenue -
Quarterly common stock dividend of
$0.53 per share -
Fourth quarter fiscal year 2024 revenue guidance of
approximately
$14.0 billion including contribution fromVMware , an increase of 51 percent from the prior year period - Fourth quarter fiscal year 2024 Adjusted EBITDA guidance of approximately 64 percent of projected revenue (2)
"Broadcom's third quarter results reflect continued strength in our AI semiconductor solutions and
"Consolidated revenue grew 47% year-over-year to
(1) GAAP net loss of |
(2) The Company is not readily able to provide a reconciliation of the projected non-GAAP financial information presented to the relevant projected GAAP measure without unreasonable effort. |
Third Quarter Fiscal Year 2024 Financial Highlights
|
|
GAAP |
|
|
Non-GAAP |
|||||||||||||||
(Dollars in millions, except per share data) |
|
Q3 24 |
|
Q3 23 |
|
Change |
|
Q3 24 |
|
Q3 23 |
|
Change |
||||||||
Net revenue |
|
$ |
13,072 |
|
$ |
8,876 |
|
+47 |
% |
|
$ |
13,072 |
|
$ |
8,876 |
|
+47 |
% |
||
Net income (loss) |
|
$ |
(1,875) |
|
$ |
3,303 |
|
-$ |
5,178 |
|
|
$ |
6,120 |
|
$ |
4,596 |
|
+$ |
1,524 |
|
Earnings (loss) per common share - diluted |
|
$ |
(0.40) |
|
$ |
0.77 |
|
-$ |
1.17 |
|
|
$ |
1.24 |
|
$ |
1.05 |
|
+$ |
0.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 24 |
|
Q3 23 |
|
Change |
|||
Cash flow from operations |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,963 |
|
$ |
4,719 |
|
+$ |
244 |
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
8,223 |
|
$ |
5,801 |
|
+$ |
2,422 |
Free cash flow |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
4,791 |
|
$ |
4,597 |
|
+$ |
194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue by segment |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Dollars in millions) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Q3 24 |
|
Q3 23 |
|
Change |
|||||||||
Semiconductor solutions |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
7,274 |
|
56 |
% |
$ |
6,941 |
|
78 |
% |
+5 |
% |
||
Infrastructure software |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
5,798 |
|
44 |
|
|
|
1,935 |
|
22 |
|
|
+200 |
% |
Total net revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
13,072 |
|
100 |
% |
|
$ |
8,876 |
|
100 |
% |
|
|
The Company's cash and cash equivalents at the end of the fiscal quarter were
During the third fiscal quarter, the Company generated
On
On
The differences between the Company's GAAP and non-GAAP results are described generally under "Non-GAAP Financial Measures" below and presented in detail in the financial reconciliation tables attached to this release.
Fourth Quarter Fiscal Year 2024 Business Outlook
Based on current business trends and conditions, the outlook for the fourth quarter of fiscal year 2024, ending
- Fourth quarter revenue guidance of approximately
$14.0 billion ; and - Fourth quarter Adjusted EBITDA guidance of approximately 64 percent of projected revenue.
The guidance provided above is only an estimate of what the Company believes is realizable as of the date of this release. The Company is not readily able to provide a reconciliation of projected Adjusted EBITDA to projected net income without unreasonable effort. Actual results will vary from the guidance and the variations may be material. The Company undertakes no intent or obligation to publicly update or revise any of these projections, whether as a result of new information, future events or otherwise, except as required by law.
Quarterly Dividends
The Company's Board of Directors has approved a quarterly cash dividend of
Financial Results Conference Call
To Listen via Internet: The conference call can be accessed live online in the Investors section of the Broadcom website at https://investors.broadcom.com/.
To Listen via Telephone: Preregistration is required by the conference call operator. Please preregister at https://register.vevent.com/register/BI2e2492b9ea69411db142832ceb22d56e. Upon registering, a link to the dial-in number and unique PIN will be emailed to the registrant.
Replay: An audio replay of the conference call can be accessed for one year through the Investors section of Broadcom's website at https://investors.broadcom.com/.
Non-GAAP Financial Measures
The non-GAAP measures should not be considered as a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. A reconciliation between GAAP and non-GAAP financial data is included in the supplemental financial data attached to this press release. Broadcom believes non-GAAP financial information provides additional insight into the Company's on-going performance. Therefore, Broadcom provides this information to investors for a more consistent basis of comparison and to help them evaluate the results of the Company's on-going operations and enable more meaningful period to period comparisons.
In addition to GAAP reporting, Broadcom provides investors with net income, operating income, gross margin, operating expenses, cash flow and other data on a non-GAAP basis. This non-GAAP information excludes amortization of acquisition-related intangible assets, stock-based compensation expense, restructuring and other charges, acquisition-related costs, including integration costs, non-GAAP tax reconciling adjustments, and other adjustments. Management does not believe that these items are reflective of the Company's underlying performance. Internally, these non-GAAP measures are significant measures used by management for purposes of evaluating the core operating performance of the Company, establishing internal budgets, calculating return on investment for development programs and growth initiatives, comparing performance with internal forecasts and targeted business models, strategic planning, evaluating and valuing potential acquisition candidates and how their operations compare to the Company's operations, and benchmarking performance externally against the Company's competitors. The exclusion of these and other similar items from Broadcom's non-GAAP financial results should not be interpreted as implying that these items are non-recurring, infrequent or unusual.
Free cash flow measures have limitations as they omit certain components of the overall cash flow statement and do not represent the residual cash flow available for discretionary expenditures. Investors should not consider presentation of free cash flow measures as implying that stockholders have any right to such cash. Broadcom's free cash flow may not be calculated in a manner comparable to similarly named measures used by other companies.
About Broadcom
Cautionary Note Regarding Forward-Looking Statements
This announcement contains forward-looking statements (including within the meaning of Section 21E of the United States Securities Exchange Act of 1934, as amended, and Section 27A of the United States Securities Act of 1933, as amended) concerning Broadcom. These statements include, but are not limited to, statements that address our expected future business and financial performance, and other statements identified by words such as "will," "expect," "believe," "anticipate," "estimate," "should," "intend," "plan," "potential," "predict," "project," "aim," and similar words, phrases or expressions. These forward-looking statements are based on current expectations and beliefs of Broadcom's management, current information available to Broadcom's management, and current market trends and market conditions and involve risks and uncertainties that may cause actual results to differ materially from those contained in forward-looking statements. Accordingly, undue reliance should not be placed on such statements.
Particular uncertainties that could materially affect future results include risks associated with: global economic conditions and concerns; government regulations and administrative proceedings, trade restrictions and trade tensions; global political and economic conditions; our acquisition of
Our filings with the
Contact:
Investor Relations
650-427-6000
investor.relations@broadcom.com
(AVGO-Q)
|
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED |
|||||||||||||||
(IN MILLIONS, EXCEPT PER SHARE DATA) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter Ended |
|
Three Fiscal Quarters Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue |
|
$ |
13,072 |
|
$ |
12,487 |
|
$ |
8,876 |
|
$ |
37,520 |
|
$ |
26,524 |
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
|
3,133 |
|
|
3,142 |
|
|
2,272 |
|
|
9,389 |
|
|
6,823 |
Amortization of acquisition-related intangible assets |
|
|
1,525 |
|
|
1,516 |
|
|
439 |
|
|
4,421 |
|
|
1,415 |
Restructuring charges |
|
|
58 |
|
|
53 |
|
|
1 |
|
|
203 |
|
|
3 |
Total cost of revenue |
|
|
4,716 |
|
|
4,711 |
|
|
2,712 |
|
|
14,013 |
|
|
8,241 |
Gross margin |
|
|
8,356 |
|
|
7,776 |
|
|
6,164 |
|
|
23,507 |
|
|
18,283 |
Research and development |
|
|
2,353 |
|
|
2,415 |
|
|
1,358 |
|
|
7,076 |
|
|
3,865 |
Selling, general and administrative |
|
|
1,100 |
|
|
1,277 |
|
|
388 |
|
|
3,949 |
|
|
1,174 |
Amortization of acquisition-related intangible assets |
|
|
812 |
|
|
827 |
|
|
350 |
|
|
2,431 |
|
|
1,046 |
Restructuring and other charges |
|
|
303 |
|
|
292 |
|
|
212 |
|
|
1,215 |
|
|
231 |
Total operating expenses |
|
|
4,568 |
|
|
4,811 |
|
|
2,308 |
|
|
14,671 |
|
|
6,316 |
Operating income |
|
|
3,788 |
|
|
2,965 |
|
|
3,856 |
|
|
8,836 |
|
|
11,967 |
Interest expense |
|
|
(1,064) |
|
|
(1,047) |
|
|
(406) |
|
|
(3,037) |
|
|
(1,217) |
Other income, net |
|
|
82 |
|
|
87 |
|
|
124 |
|
|
354 |
|
|
380 |
Income from continuing operations before income taxes |
|
|
2,806 |
|
|
2,005 |
|
|
3,574 |
|
|
6,153 |
|
|
11,130 |
Provision for (benefit from) income taxes |
|
|
4,238 |
|
|
(116) |
|
|
271 |
|
|
4,190 |
|
|
572 |
Income (loss) from continuing operations |
|
|
(1,432) |
|
|
2,121 |
|
|
3,303 |
|
|
1,963 |
|
|
10,558 |
Loss from discontinued operations, net of income taxes |
|
|
(443) |
|
|
- |
|
|
- |
|
|
(392) |
|
|
- |
Net income (loss) |
|
$ |
(1,875) |
|
$ |
2,121 |
|
$ |
3,303 |
|
$ |
1,571 |
|
$ |
10,558 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share from continuing operations |
|
$ |
(0.31) |
|
$ |
0.46 |
|
$ |
0.80 |
|
$ |
0.43 |
|
$ |
2.54 |
Loss per share from discontinued operations |
|
|
(0.09) |
|
|
- |
|
|
- |
|
|
(0.09) |
|
|
- |
Net income (loss) per share |
|
$ |
(0.40) |
|
$ |
0.46 |
|
$ |
0.80 |
|
$ |
0.34 |
|
$ |
2.54 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) per share from continuing operations |
|
$ |
(0.31) |
|
$ |
0.44 |
|
$ |
0.77 |
|
$ |
0.41 |
|
$ |
2.47 |
Loss per share from discontinued operations |
|
|
(0.09) |
|
|
- |
|
|
- |
|
|
(0.08) |
|
|
- |
Net income (loss) per share |
|
$ |
(0.40) |
|
$ |
0.44 |
|
$ |
0.77 |
|
$ |
0.33 |
|
$ |
2.47 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used in per share calculations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
4,663 |
|
|
4,645 |
|
|
4,130 |
|
|
4,606 |
|
|
4,154 |
Diluted |
|
|
4,663 |
|
|
4,799 |
|
|
4,269 |
|
|
4,762 |
|
|
4,274 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense included in continuing operations: |
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Cost of revenue |
|
$ |
174 |
|
$ |
170 |
|
$ |
61 |
|
$ |
505 |
|
$ |
148 |
Research and development |
|
|
877 |
|
|
881 |
|
|
444 |
|
|
2,621 |
|
|
1,065 |
Selling, general and administrative |
|
|
330 |
|
|
352 |
|
|
124 |
|
|
1,230 |
|
|
320 |
Total stock-based compensation expense |
|
$ |
1,381 |
|
$ |
1,403 |
|
$ |
629 |
|
$ |
4,356 |
|
$ |
1,533 |
|
|||||||||||||||
FINANCIAL RECONCILIATION: GAAP TO NON-GAAP - UNAUDITED |
|||||||||||||||
(IN MILLIONS) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter Ended |
|
Three Fiscal Quarters Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin on GAAP basis |
|
$ |
8,356 |
|
$ |
7,776 |
|
$ |
6,164 |
|
$ |
23,507 |
|
$ |
18,283 |
Amortization of acquisition-related intangible assets |
|
|
1,525 |
|
|
1,516 |
|
|
439 |
|
|
4,421 |
|
|
1,415 |
Stock-based compensation expense |
|
|
174 |
|
|
170 |
|
|
61 |
|
|
505 |
|
|
148 |
Restructuring charges |
|
|
58 |
|
|
53 |
|
|
1 |
|
|
203 |
|
|
3 |
Acquisition-related costs |
|
|
- |
|
|
3 |
|
|
- |
|
|
9 |
|
|
- |
Gross margin on non-GAAP basis |
|
$ |
10,113 |
|
$ |
9,518 |
|
$ |
6,665 |
|
$ |
28,645 |
|
$ |
19,849 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development on GAAP basis |
|
$ |
2,353 |
|
$ |
2,415 |
|
$ |
1,358 |
|
$ |
7,076 |
|
$ |
3,865 |
Stock-based compensation expense |
|
|
877 |
|
|
881 |
|
|
444 |
|
|
2,621 |
|
|
1,065 |
Acquisition-related costs |
|
|
2 |
|
|
- |
|
|
1 |
|
|
3 |
|
|
- |
Research and development on non-GAAP basis |
|
$ |
1,474 |
|
$ |
1,534 |
|
$ |
913 |
|
$ |
4,452 |
|
$ |
2,800 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expense on GAAP basis |
|
$ |
1,100 |
|
$ |
1,277 |
|
$ |
388 |
|
$ |
3,949 |
|
$ |
1,174 |
Stock-based compensation expense |
|
|
330 |
|
|
352 |
|
|
124 |
|
|
1,230 |
|
|
320 |
Acquisition-related costs |
|
|
79 |
|
|
87 |
|
|
48 |
|
|
451 |
|
|
183 |
Selling, general and administrative expense on non-GAAP basis |
|
$ |
691 |
|
$ |
838 |
|
$ |
216 |
|
$ |
2,268 |
|
$ |
671 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses on GAAP basis |
|
$ |
4,568 |
|
$ |
4,811 |
|
$ |
2,308 |
|
$ |
14,671 |
|
$ |
6,316 |
Amortization of acquisition-related intangible assets |
|
|
812 |
|
|
827 |
|
|
350 |
|
|
2,431 |
|
|
1,046 |
Stock-based compensation expense |
|
|
1,207 |
|
|
1,233 |
|
|
568 |
|
|
3,851 |
|
|
1,385 |
Restructuring and other charges |
|
|
303 |
|
|
292 |
|
|
212 |
|
|
1,215 |
|
|
231 |
Acquisition-related costs |
|
|
81 |
|
|
87 |
|
|
49 |
|
|
454 |
|
|
183 |
Total operating expenses on non-GAAP basis |
|
$ |
2,165 |
|
$ |
2,372 |
|
$ |
1,129 |
|
$ |
6,720 |
|
$ |
3,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income on GAAP basis |
|
$ |
3,788 |
|
$ |
2,965 |
|
$ |
3,856 |
|
$ |
8,836 |
|
$ |
11,967 |
Amortization of acquisition-related intangible assets |
|
|
2,337 |
|
|
2,343 |
|
|
789 |
|
|
6,852 |
|
|
2,461 |
Stock-based compensation expense |
|
|
1,381 |
|
|
1,403 |
|
|
629 |
|
|
4,356 |
|
|
1,533 |
Restructuring and other charges |
|
|
361 |
|
|
345 |
|
|
213 |
|
|
1,418 |
|
|
234 |
Acquisition-related costs |
|
|
81 |
|
|
90 |
|
|
49 |
|
|
463 |
|
|
183 |
Operating income on non-GAAP basis |
|
$ |
7,948 |
|
$ |
7,146 |
|
$ |
5,536 |
|
$ |
21,925 |
|
$ |
16,378 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense on GAAP basis |
|
$ |
(1,064) |
|
$ |
(1,047) |
|
$ |
(406) |
|
$ |
(3,037) |
|
$ |
(1,217) |
Loss on debt extinguishment |
|
|
83 |
|
|
22 |
|
|
- |
|
|
105 |
|
|
- |
Interest expense on non-GAAP basis |
|
$ |
(981) |
|
$ |
(1,025) |
|
$ |
(406) |
|
$ |
(2,932) |
|
$ |
(1,217) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income, net on GAAP basis |
|
$ |
82 |
|
$ |
87 |
|
$ |
124 |
|
$ |
354 |
|
$ |
380 |
(Gains) losses on investments |
|
|
6 |
|
|
9 |
|
|
(2) |
|
|
(18) |
|
|
(35) |
Other income, net on non-GAAP basis |
|
$ |
88 |
|
$ |
96 |
|
$ |
122 |
|
$ |
336 |
|
$ |
345 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for (benefit from) income taxes on GAAP basis |
|
$ |
4,238 |
|
$ |
(116) |
|
$ |
271 |
|
$ |
4,190 |
|
$ |
572 |
Non-GAAP tax reconciling adjustments (1) |
|
|
(3,303) |
|
|
939 |
|
|
385 |
|
|
(1,629) |
|
|
1,366 |
Provision for income taxes on non-GAAP basis |
|
$ |
935 |
|
$ |
823 |
|
$ |
656 |
|
$ |
2,561 |
|
$ |
1,938 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) on GAAP basis |
|
$ |
(1,875) |
|
$ |
2,121 |
|
$ |
3,303 |
|
$ |
1,571 |
|
$ |
10,558 |
Amortization of acquisition-related intangible assets |
|
|
2,337 |
|
|
2,343 |
|
|
789 |
|
|
6,852 |
|
|
2,461 |
Stock-based compensation expense |
|
|
1,381 |
|
|
1,403 |
|
|
629 |
|
|
4,356 |
|
|
1,533 |
Restructuring and other charges |
|
|
361 |
|
|
345 |
|
|
213 |
|
|
1,418 |
|
|
234 |
Acquisition-related costs |
|
|
81 |
|
|
90 |
|
|
49 |
|
|
463 |
|
|
183 |
Loss on debt extinguishment |
|
|
83 |
|
|
22 |
|
|
- |
|
|
105 |
|
|
- |
(Gains) losses on investments |
|
|
6 |
|
|
9 |
|
|
(2) |
|
|
(18) |
|
|
(35) |
Non-GAAP tax reconciling adjustments (1) |
|
|
3,303 |
|
|
(939) |
|
|
(385) |
|
|
1,629 |
|
|
(1,366) |
Loss from discontinued operations, net of income taxes |
|
|
443 |
|
|
- |
|
|
- |
|
|
392 |
|
|
- |
Net income on non-GAAP basis |
|
$ |
6,120 |
|
$ |
5,394 |
|
$ |
4,596 |
|
$ |
16,768 |
|
$ |
13,568 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) on GAAP basis |
|
$ |
(1,875) |
|
$ |
2,121 |
|
$ |
3,303 |
|
$ |
1,571 |
|
$ |
10,558 |
Non-GAAP Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of acquisition-related intangible assets |
|
|
2,337 |
|
|
2,343 |
|
|
789 |
|
|
6,852 |
|
|
2,461 |
Stock-based compensation expense |
|
|
1,381 |
|
|
1,403 |
|
|
629 |
|
|
4,356 |
|
|
1,533 |
Restructuring and other charges |
|
|
361 |
|
|
345 |
|
|
213 |
|
|
1,418 |
|
|
234 |
Acquisition-related costs |
|
|
81 |
|
|
90 |
|
|
49 |
|
|
463 |
|
|
183 |
Loss on debt extinguishment |
|
|
83 |
|
|
22 |
|
|
- |
|
|
105 |
|
|
- |
(Gains) losses on investments |
|
|
6 |
|
|
9 |
|
|
(2) |
|
|
(18) |
|
|
(35) |
Non-GAAP tax reconciling adjustments (1) |
|
|
3,303 |
|
|
(939) |
|
|
(385) |
|
|
1,629 |
|
|
(1,366) |
Loss from discontinued operations, net of income taxes |
|
|
443 |
|
|
- |
|
|
- |
|
|
392 |
|
|
- |
Other Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
981 |
|
|
1,025 |
|
|
406 |
|
|
2,932 |
|
|
1,217 |
Provision for income taxes on non-GAAP basis |
|
|
935 |
|
|
823 |
|
|
656 |
|
|
2,561 |
|
|
1,938 |
Depreciation |
|
|
149 |
|
|
149 |
|
|
122 |
|
|
437 |
|
|
378 |
Amortization of purchased intangibles and right-of-use assets |
|
|
38 |
|
|
38 |
|
|
21 |
|
|
110 |
|
|
64 |
Adjusted EBITDA |
|
$ |
8,223 |
|
$ |
7,429 |
|
$ |
5,801 |
|
$ |
22,808 |
|
$ |
17,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used in per share calculations - diluted on GAAP basis |
|
|
4,663 |
|
|
4,799 |
|
|
4,269 |
|
|
4,762 |
|
|
4,274 |
Non-GAAP adjustment (2) |
|
|
254 |
|
|
117 |
|
|
94 |
|
|
106 |
|
|
80 |
Weighted-average shares used in per share calculations - diluted on non-GAAP basis |
|
4,917 |
|
|
4,916 |
|
|
4,363 |
|
|
4,868 |
|
|
4,354 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
$ |
4,963 |
|
$ |
4,580 |
|
$ |
4,719 |
|
$ |
14,358 |
|
$ |
13,257 |
Purchases of property, plant and equipment |
|
|
(172) |
|
|
(132) |
|
|
(122) |
|
|
(426) |
|
|
(347) |
Free cash flow |
|
$ |
4,791 |
|
$ |
4,448 |
|
$ |
4,597 |
|
$ |
13,932 |
|
$ |
12,910 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expected average diluted share count: |
|
2024 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used in per share calculation - diluted on GAAP basis |
|
4,824 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-GAAP adjustment (2) |
|
88 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average shares used in per share calculation - diluted on non-GAAP basis |
4,912 |
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) Non-GAAP tax reconciling adjustments included a one-time discrete non-cash tax provision of |
|
|
|
|
|
|
|||||||||
(2) Non-GAAP adjustment for the number of shares used in the diluted per share calculations excludes the impact of stock-based |
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|||||||
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED |
|||||||
(IN MILLIONS) |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
2024 |
|
2023 |
|
||
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
9,952 |
|
$ |
14,189 |
|
Trade accounts receivable, net |
|
|
4,665 |
|
|
3,154 |
|
Inventory |
|
|
1,894 |
|
|
1,898 |
|
Other current assets |
|
|
3,436 |
|
|
1,606 |
|
Total current assets |
|
|
19,947 |
|
|
20,847 |
|
|
|
|
|
|
|
|
|
Long-term assets: |
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
2,602 |
|
|
2,154 |
|
|
|
|
97,873 |
|
|
43,653 |
|
Intangible assets, net |
|
|
43,034 |
|
|
3,867 |
|
Other long-term assets |
|
|
4,510 |
|
|
2,340 |
|
Total assets |
|
$ |
167,966 |
|
$ |
72,861 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,757 |
|
$ |
1,210 |
|
Employee compensation and benefits |
|
|
1,725 |
|
|
935 |
|
Current portion of long-term debt |
|
|
3,161 |
|
|
1,608 |
|
Other current liabilities |
|
|
12,578 |
|
|
3,652 |
|
Total current liabilities |
|
|
19,221 |
|
|
7,405 |
|
|
|
|
|
|
|
|
|
Long-term liabilities: |
|
|
|
|
|
|
|
Long-term debt |
|
|
66,798 |
|
|
37,621 |
|
Other long-term liabilities |
|
|
16,296 |
|
|
3,847 |
|
Total liabilities |
|
|
102,315 |
|
|
48,873 |
|
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
Preferred stock |
|
|
- |
|
|
- |
|
Common stock |
|
|
5 |
|
|
4 |
|
Additional paid-in capital |
|
|
67,313 |
|
|
21,095 |
|
Retained earnings (accumulated deficit) |
|
|
(1,875) |
|
|
2,682 |
|
Accumulated other comprehensive income |
|
|
208 |
|
|
207 |
|
Total stockholders' equity |
|
|
65,651 |
|
|
23,988 |
|
Total liabilities and equity |
|
$ |
167,966 |
|
$ |
72,861 |
|
|
|||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED |
|||||||||||||||
(IN MILLIONS) |
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fiscal Quarter Ended |
|
Three Fiscal Quarters Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
2024 |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(1,875) |
|
$ |
2,121 |
|
$ |
3,303 |
|
$ |
1,571 |
|
$ |
10,558 |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|||
Amortization of intangible and right-of-use assets |
|
|
2,375 |
|
|
2,381 |
|
|
810 |
|
|
6,962 |
|
|
2,525 |
Depreciation |
|
|
149 |
|
|
149 |
|
|
122 |
|
|
437 |
|
|
378 |
Stock-based compensation |
|
|
1,388 |
|
|
1,457 |
|
|
629 |
|
|
4,427 |
|
|
1,533 |
Deferred taxes and other non-cash taxes |
|
|
3,638 |
|
|
(511) |
|
|
(251) |
|
|
2,833 |
|
|
(1,140) |
Loss on debt extinguishment |
|
|
83 |
|
|
22 |
|
|
- |
|
|
105 |
|
|
- |
Non-cash interest expense |
|
|
115 |
|
|
119 |
|
|
33 |
|
|
336 |
|
|
98 |
Other |
|
|
158 |
|
|
70 |
|
|
- |
|
|
266 |
|
|
(18) |
Changes in assets and liabilities, net of acquisitions and disposals: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable, net |
|
|
835 |
|
|
(513) |
|
|
135 |
|
|
2,078 |
|
|
44 |
Inventory |
|
|
(52) |
|
|
82 |
|
|
44 |
|
|
16 |
|
|
83 |
Accounts payable |
|
|
373 |
|
|
(93) |
|
|
188 |
|
|
206 |
|
|
(6) |
Employee compensation and benefits |
|
|
291 |
|
|
251 |
|
|
184 |
|
|
(118) |
|
|
(382) |
Other current assets and current liabilities |
|
|
(1,345) |
|
|
(386) |
|
|
(339) |
|
|
(3,913) |
|
|
66 |
Other long-term assets and long-term liabilities |
|
|
(1,170) |
|
|
(569) |
|
|
(139) |
|
|
(848) |
|
|
(482) |
Net cash provided by operating activities |
|
|
4,963 |
|
|
4,580 |
|
|
4,719 |
|
|
14,358 |
|
|
13,257 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisitions of businesses, net of cash acquired |
|
|
(2) |
|
|
(560) |
|
|
(17) |
|
|
(25,978) |
|
|
(17) |
Proceeds from sale of business |
|
|
3,485 |
|
|
- |
|
|
- |
|
|
3,485 |
|
|
- |
Purchases of property, plant and equipment |
|
|
(172) |
|
|
(132) |
|
|
(122) |
|
|
(426) |
|
|
(347) |
Purchases of investments |
|
|
(73) |
|
|
(59) |
|
|
(91) |
|
|
(145) |
|
|
(288) |
Sales of investments |
|
|
5 |
|
|
42 |
|
|
74 |
|
|
136 |
|
|
74 |
Other |
|
|
2 |
|
|
3 |
|
|
12 |
|
|
(10) |
|
|
13 |
Net cash provided by (used in) investing activities |
|
|
3,245 |
|
|
(706) |
|
|
(144) |
|
|
(22,938) |
|
|
(565) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term borrowings |
|
|
4,975 |
|
|
- |
|
|
- |
|
|
34,985 |
|
|
- |
Payments on debt obligations |
|
|
(9,202) |
|
|
(2,000) |
|
|
- |
|
|
(12,136) |
|
|
(260) |
Payments of dividends |
|
|
(2,452) |
|
|
(2,443) |
|
|
(1,901) |
|
|
(7,330) |
|
|
(5,741) |
Repurchases of common stock - repurchase program |
|
|
- |
|
|
- |
|
|
(1,707) |
|
|
(7,176) |
|
|
(5,701) |
Shares repurchased for tax withholdings on vesting of equity awards |
|
|
(1,350) |
|
|
(1,548) |
|
|
(460) |
|
|
(4,012) |
|
|
(1,407) |
Issuance of common stock |
|
|
- |
|
|
64 |
|
|
- |
|
|
64 |
|
|
63 |
Other |
|
|
(36) |
|
|
(2) |
|
|
(5) |
|
|
(52) |
|
|
(7) |
Net cash provided by (used in) financing activities |
|
|
(8,065) |
|
|
(5,929) |
|
|
(4,073) |
|
|
4,343 |
|
|
(13,053) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
|
|
143 |
|
|
(2,055) |
|
|
502 |
|
|
(4,237) |
|
|
(361) |
Cash and cash equivalents at beginning of period |
|
|
9,809 |
|
|
11,864 |
|
|
11,553 |
|
|
14,189 |
|
|
12,416 |
Cash and cash equivalents at end of period |
|
$ |
9,952 |
|
$ |
9,809 |
|
$ |
12,055 |
|
$ |
9,952 |
|
$ |
12,055 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosure of cash flow information: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
816 |
|
$ |
946 |
|
$ |
348 |
|
$ |
2,512 |
|
$ |
1,106 |
Cash paid for income taxes |
|
$ |
585 |
|
$ |
834 |
|
$ |
427 |
|
$ |
2,323 |
|
$ |
1,591 |
View original content:https://www.prnewswire.com/news-releases/broadcom-inc-announces-third-quarter-fiscal-year-2024-financial-results-and-quarterly-dividend-302239930.html
SOURCE